In 2020, PHX Energy strengthened its financial
position, eliminated all bank loans, re-purchased shares under its
Normal Course Issuer Bid (“NCIB”), operated with positive margins,
and achieved positive adjusted EBITDA that was only 23 percent
lower than 2019. However, like other service providers in the oil
and natural gas sector, the Corporation suffered a significant
decline in the demand for its services due to the negative impact
of COVID-19 on commodity prices and the associated reduction in the
industry’s capital spending and drilling activity.
For the year ended December 31, 2020, the
Corporation generated consolidated revenue from continuing
operations of $233.7 million, 33 percent lower than the $349.7
million generated in 2019 and consolidated operating days related
to continuing operations decreased by 35 percent to 15,676 days in
the 2020-year as compared to 23,952 days in the 2019-year. Aligning
the Corporation’s cost structure with activity levels was a key
strategy and numerous cost-reducing initiatives were implemented.
As a result of the Corporation’s successful execution of these
measures during the year, PHX Energy’s adjusted EBITDA as a
percentage of revenue improved to 17 percent of revenue in the
2020-year from 15 percent in the 2019-year. For the year ended
December 31, 2020, the Corporation realized an adjusted EBITDA from
continuing operations of $39.2 million which is 23 percent lower
than the $51.1 million reported in 2019. Adjusted EBITDA in the
2020-year includes a provision of $1.5 million for bad debts and
$5.4 million in government grants earned as part of the Canada
Emergency Wage Subsidy (“CEWS”) and the Canada Emergency Rental
Subsidy (“CERS”) programs.
For the year ended December 31, 2020, PHX Energy
reported a loss from continuing operations of $6.9 million compared
to earnings from continuing operations of $0.9 million in the
2019-year. The loss incurred during the 2020-year included pre-tax
charges of $10.7 million related to impairment losses on goodwill
and drilling and other equipment, and $1.9 million in severance
costs.
The Corporation continued to maintain a strong
financial position ending the 2020-year with a cash and cash
equivalents balance of $25.7 million and no bank loans outstanding.
For the year ended December 31, 2020, the Corporation’s free cash
flow was $21.8 million as compared to $31 million realized in the
2019-year.
Responding to COVID-19On March
11, 2020, the World Health Organization declared the novel
coronavirus or COVID-19 a global pandemic and the Corporation
adopted heightened safety protocols as a result of COVID-19. At
present, the Corporation’s business is considered essential in
Canada and the US given the important role that PHX Energy’s
activities play in the delivery of oil and natural gas to North
American markets. The Corporation anticipates that changes to work
practices and other restrictions put in place by governments and
health authorities in response to COVID-19 will continue to have an
impact on business activities going forward.
COVID-19 has had a significant impact on the
global economy and has resulted in a substantial weakening of
global oil prices and global oil demand. The Corporation continued
to experience reduced drilling activity in the fourth quarter of
2020 compared to 2019 due to the prevailing economic and industry
conditions driven by COVID-19. There are many variables and
uncertainties regarding COVID-19, including the duration and
magnitude of the disruption in the oil and natural gas industry. As
such, it is not possible to precisely estimate the impact of the
COVID-19 pandemic on the Corporation’s financial condition and
operations. Management has been proactive in mitigating these
risks, aligning costs with projected revenues and protecting profit
margins. Management restructured its business costs, primarily
during the second quarter, in line with decreasing drilling
activity in North America, which included the unfortunate necessity
to decrease the size of its workforce as well as actions to lower
labour rates, reduce rental costs, and maximize discounts and
efficiencies within the supply chain. The Corporation continues to
monitor, evaluate and adjust its business costs in line with
drilling activity in North America and will continue to implement
changes as required. In addition, the Corporation will continue to
utilize various government assistance programs available for
businesses in North America.
The Corporation has remained diligent in
protecting its balance sheet and retains financial flexibility with
significant liquidity on its credit facilities. As at December 31,
2020, the Corporation has working capital of $55.5 million and has
approximately CAD $65 million and USD $15 million available from
its credit facilities, subject to a borrowing base limit of $76
million. The Corporation minimized new capital expenditures in 2020
wherever it is was prudent to do so and will continue with a
conservative approach to spending in 2021. Additional information
regarding the risks, uncertainties and impact of COVID-19 on the
Corporation’s business can be found throughout this press release,
including under the headings “Capital Spending”, “Operating Costs
and Expenses”, and “Outlook”.
Assets Held for Sale and Discontinued
OperationsIn the fourth quarter of 2020, management, with
approval from the Board, committed to a plan to sell the Russian
division, Phoenix TSR. As at December 31, 2020, the operations of
Phoenix TSR had not been sold, however, management anticipates the
operations will be sold early in the second quarter of 2021.
Accordingly, for the year ended December 31, 2020, net assets with
a carrying value of $3.5 million owned by Phoenix TSR have been
classified as assets held for sale and liabilities directly
associated with assets held for sale and the financial results of
Phoenix TSR have been presented as discontinued operations. The
decision to sell the division is not anticipated to have a
significant impact on the continuing operations of the Corporation.
For the three-month period ended December 31, 2020, the Russian
division incurred adjusted EBITDA of negative $48 thousand (2019 –
negative $0.3 million). For the 2020-year, the Russian division
incurred adjusted EBITDA of $0.7 million (2019 – negative $0.8
million). While the closing of this transaction is expected in the
second quarter of 2021, there can be no assurance that the sale of
the Russian division will be complete on the terms anticipated or
at all.
Capital SpendingFor the year
ended December 31, 2020, the Corporation spent $25.7 million in
capital expenditures, as compared to $34 million in capital
expenditures in the previous year. Due to COVID-19’s impact on rig
counts in North America, the Corporation reduced new capital
expenditures at the beginning of the second quarter of 2020.
Capital expenditures in the 2020-year were primarily directed
towards Atlas High Performance (“Atlas”) Motors, Velocity Real Time
Systems (“Velocity”), and PowerDrive Orbit Rotary Steerable Systems
(“RSS”). Of the total capital expenditures, $17.7 million was spent
on growing the Corporation’s fleet of drilling equipment (2019 -
$22.7 million) and the remaining $8 million was spent on
maintenance of the current fleet of drilling and other equipment
(2019 - $11.3 million).
As at December 31, 2020, the Corporation has
capital commitments to purchase drilling and other equipment for
$11.5 million, $7 million of which is growth capital and includes
$5.7 million for performance drilling motors, $3.8 million for
Velocity systems, $1.1 million for RSS, and $0.9 million for other
equipment. PHX Energy currently anticipates that $15 million in
capital expenditures will be spent in the 2021-year of which $8
million will be for maintenance of existing drilling and other
equipment and $7 million for growth capital.
Capital expenditures since 2015 have primarily
been dedicated toward expanding and growing the capacity of the
high performance fleets. In addition to the Corporation’s fleet of
conventional measurement while drilling (“MWD”) systems and
drilling motors, the Corporation possesses approximately 400 Atlas
motors, comprised of various configurations including its 7.25",
5.13", 5.76", 8" and 9" Atlas motors, 77 Velocity systems, and 18
PowerDrive Orbit RSS, the largest independent fleet in North
America.
DividendsIn light of the
Corporation’s balance sheet strength and improving adjusted EBITDA
margins, in December 2020, the Board approved the reinstatement of
the Corporation’s quarterly dividend program. Dividends are only
declared once they are approved by the Board. The Board reviews the
Corporation’s dividend policy on a quarterly basis. On December 7,
2020, PHX Energy declared a cash dividend of $0.025 per common
share, and $1.3 million was paid on January 15, 2021 to
shareholders of record at the close of business on December 31,
2020.
Normal Course Issuer Bid During
the third quarter of 2020, the Toronto Stock Exchange (“TSX”)
approved the renewal of PHX Energy’s NCIB to purchase for
cancellation, from time-to-time, up to a maximum of 3,131,388
common shares, representing 10 percent of the Corporation’s public
float of Common Shares as at July 31, 2020. The NCIB commenced on
August 14, 2020 and will terminate on August 13, 2021. Purchases of
common shares are to be made on the open market through the
facilities of the TSX and through alternative trading systems. The
price which PHX Energy is to pay for any common shares purchased is
to be at the prevailing market price on the TSX or alternate
trading systems at the time of such purchase. Pursuant to the
current NCIB, subsequent to August 14, 2020, 2,670,500 common
shares were purchased by the Corporation and cancelled as at
December 31, 2020. Subsequent to December 31, 2020, the Corporation
purchased and cancelled the remaining 460,888 common shares
eligible for repurchase under the current NCIB program.
The Corporation’s previous NCIB commenced on
August 9, 2019 and terminated on August 8, 2020. Pursuant to the
previous NCIB, the 2,524,500 common shares eligible for repurchase
were purchased and cancelled by the Corporation in the second half
of 2019.
PHX Energy has continued to use NCIBs as an
additional tool to enhance total long-term shareholder returns in
conjunction with management’s disciplined capital allocation
strategy. In 2020, the Corporation purchased and cancelled 5
percent of its total common shares outstanding as at December 31,
2019, representing 11 percent of funds from operations.
Financial Highlights (Stated in
thousands of dollars except per share amounts, percentages and
shares outstanding)
|
Three-month periods ended December 31, |
|
Years ended December 31, |
|
2020 |
|
2019 |
|
% Change |
|
2020 |
|
2019 |
|
% Change |
Operating Results – Continuing Operations |
(unaudited) |
(unaudited) |
|
|
|
|
|
Revenue |
54,805 |
|
90,060 |
|
(39 |
) |
|
233,734 |
|
349,715 |
|
(33 |
) |
Earnings (loss) |
2,028 |
|
(839 |
) |
n.m. |
|
|
(6,878 |
) |
867 |
|
n.m. |
|
Earnings (loss) per share – diluted |
0.04 |
|
(0.02 |
) |
n.m. |
|
|
(0.13 |
) |
0.02 |
|
n.m. |
|
Adjusted EBITDA (1) |
8,502 |
|
12,693 |
|
(33 |
) |
|
39,217 |
|
51,139 |
|
(23 |
) |
Adjusted EBITDA (1) per share – diluted |
0.17 |
|
0.23 |
|
(26 |
) |
|
0.75 |
|
0.90 |
|
(17 |
) |
Adjusted EBITDA (1) as a percentage of revenue |
16 |
% |
14 |
% |
|
|
17 |
% |
15 |
% |
|
Cash Flow – Continuing Operations |
|
|
|
|
|
|
|
Cash flows from operating activities |
9,552 |
|
9,741 |
|
(2 |
) |
|
67,945 |
|
51,972 |
|
31 |
|
Funds from operations (1) |
7,118 |
|
11,814 |
|
(40 |
) |
|
35,196 |
|
48,037 |
|
(27 |
) |
Funds from operations per share – diluted (1) |
0.14 |
|
0.21 |
|
(33 |
) |
|
0.67 |
|
0.84 |
|
(20 |
) |
Capital expenditures |
3,602 |
|
5,417 |
|
(34 |
) |
|
25,680 |
|
34,007 |
|
(24 |
) |
Free cash flow (1) |
3,165 |
|
6,737 |
|
(53 |
) |
|
21,773 |
|
31,011 |
|
(30 |
) |
Financial Position, December 31, |
|
|
|
|
|
|
|
Working capital (1) |
|
|
|
|
55,524 |
|
68,393 |
|
(19 |
) |
Net Debt (1) (2) |
|
|
|
|
(25,746 |
) |
14,710 |
|
n.m. |
|
Shareholders’ equity |
|
|
|
|
132,033 |
|
148,944 |
|
(11 |
) |
Common shares outstanding |
|
|
|
|
50,625,920 |
|
53,246,420 |
|
(5 |
) |
n.m. – not meaningful(1) Non-GAAP measure that
does not have any standardized meaning under IFRS and therefore may
not be comparable to similar measures presented by other entities.
Refer to non-GAAP measures section that follows the Outlook section
of this press release.(2) As at December 31, 2020, the Corporation
had no bank loans outstanding and was in a cash positive
position.
Non-GAAP MeasuresThroughout
this press release, PHX Energy uses certain measures to analyze
operational and financial performance that do not have standardized
meanings prescribed under Canadian generally accepted accounting
principles (“GAAP”). These non-GAAP measures include adjusted
EBITDA, adjusted EBITDA per share, debt to covenant EBITDA, funds
from operations, funds from operations per share, free cash flow,
net debt, and working capital. Management believes that these
measures provide supplemental financial information that is useful
in the evaluation of the Corporation’s operations and are commonly
used by other oil and natural gas service companies. Investors
should be cautioned, however, that these measures should not be
construed as alternatives to measures determined in accordance with
GAAP as an indicator of PHX Energy’s performance. The Corporation’s
method of calculating these measures may differ from that of other
organizations, and accordingly, such measures may not be
comparable. Please refer to the “Non-GAAP Measures” section
following the Outlook section of this press release for applicable
definitions, rational for use, method of calculation and
reconciliations where applicable.Cautionary Statement
Regarding Forward-Looking Information and Statements
This document contains certain forward-looking
information and statements within the meaning of applicable
securities laws. The use of "expect", "anticipate", "continue",
"estimate", "objective", "ongoing", "may", "will", "project",
"could", "should", "can", "believe", "plans", "intends", "strategy"
and similar expressions are intended to identify forward-looking
information or statements.
The forward-looking information and statements
included in this document are not guarantees of future performance
and should not be unduly relied upon. These statements and
information involve known and unknown risks, uncertainties and
other factors that may cause actual results or events to differ
materially from those anticipated in such forward-looking
statements and information. The Corporation believes the
expectations reflected in such forward-looking statements and
information are reasonable, but no assurance can be given that
these expectations will prove to be correct. Such forward-looking
statements and information included in this document should not be
unduly relied upon. These forward-looking statements and
information speak only as of the date of this document.
In particular, forward-looking information and
statements contained in this document include, without limitation,
and the anticipated impact of COVID-19 on the Corporation’s
operations, results and the Corporation’s planned responses
thereto, the anticipated closing and terms of the transaction to
sell the Russian division, the anticipated continuation of PHX
Energy’s current dividend program, the timeline for delivery of
equipment on order, the projected capital expenditures budget for
2021 and how this budget will be allocated and funded, and the
projections related to the costs in the dormant Albania division
and future activity in the region.
The above are stated under the headings,
“Responding to COVID-19”, “Dividend”, “Capital Spending”, “Assets
Held for Sale and Discontinued Operations” “International” Segment
and “Cash Requirements for Capital Expenditures”. In addition, all
information contained under the headings “Responding to COVID-19”
and “Outlook” in this document contains forward-looking
statements.
In addition to other material factors,
expectations and assumptions which may be identified in this
document and other continuous disclosure documents of the
Corporation referenced herein, assumptions have been made in
respect of such forward-looking statements and information
regarding, among other things: the Corporation will continue to
conduct its operations in a manner consistent with past operations;
the general continuance of current industry conditions; anticipated
financial performance, business prospects, impact of competition,
strategies, the general stability of the economic and political
environment in which the Corporation operates; the continuing
impact of COVID-19 on the global economy, specifically trade,
manufacturing, supply chain and energy consumption, among other
things and the resulting impact on the Corporation’s operations and
future results which remain uncertain, exchange and interest rates;
the continuance of existing (and in certain circumstances, the
implementation of proposed) tax, royalty and regulatory regimes;
the sufficiency of budgeted capital expenditures in carrying out
planned activities; the availability and cost of labour and
services and the adequacy of cash flow; debt and ability to obtain
financing on acceptable terms to fund its planned expenditures,
which are subject to change based on commodity prices; market
conditions and future oil and natural gas prices; and potential
timing delays. Although management considers these material
factors, expectations, and assumptions to be reasonable based on
information currently available to it, no assurance can be given
that they will prove to be correct.
Readers are cautioned that the foregoing lists
of factors are not exhaustive. Additional information on these and
other factors that could affect the Corporation's operations and
financial results are included in reports on file with the Canadian
Securities Regulatory Authorities and may be accessed through the
SEDAR website (www.sedar.com) or at the Corporation's website. The
forward-looking statements and information contained in this
document are expressly qualified by this cautionary statement. The
Corporation does not undertake any obligation to publicly update or
revise any forward-looking statements or information, whether as a
result of new information, future events or otherwise, except as
may be required by applicable securities laws
Revenue (Stated in thousands of
dollars)
|
Three-month periods ended December 31, |
Years ended December 31, |
|
2020 |
2019 |
% Change |
|
|
2020 |
2019 |
% Change |
|
Revenue |
54,805 |
90,060 |
(39 |
) |
|
233,734 |
349,715 |
(33 |
) |
The negative impact of the COVID-19 pandemic on
global oil demand and industry activity persisted through the
fourth quarter of 2020. For the three-month period ended December
31, 2020, consolidated revenue decreased by 39 percent to $54.8
million compared to $90.1 million in the corresponding
2019-quarter. Consolidated operating days decreased by 32 percent
to 3,956 days in the fourth quarter of 2020 from 5,789 days in the
2019-quarter. Average consolidated revenue per day for the
three-month period ended December 31, 2020, excluding the motor
rental division in the US, decreased to $13,520 which is 9 percent
lower compared to the $14,827 realized in the fourth quarter of
2019. US revenue represented 77 percent of total consolidated
revenue in the 2020 three-month period compared to 80 percent in
the corresponding 2019-quarter.
Prior to COVID 19, the Canadian and US
industries were on divergent paths, with the Canadian industry
already facing challenges and low activity levels whereas the US
had a more stable industry environment. As a result, the US rig
count’s decline was far steeper in the fourth quarter of 2020 than
that of the Canadian rig count. In the US, the rig count declined
by 61 percent from an average of 794 active rigs per day in the
2019-quarter to an average of 311 in the 2020-quarter. In Canada
the quarter-over-quarter decrease was 36 percent with 89 active
rigs per day in the fourth quarter of 2020 (2019 - 138 rigs). The
Permian basin remained the most active play in North America
representing 38 percent of the North American rig count. There was
an average of 153 active Permian rigs in the fourth quarter of
2020, which is 53 percent lower than in the fourth quarter of 2019.
Horizontal and directional drilling continues to dominate the
market representing approximately 94 percent of the drilling
activity in the US and 97 percent of activity in Canada. (Source:
Daily Oil Bulletin and Baker Hughes).
For the year ended December 31, 2020, PHX
Energy’s consolidated revenue decreased by 33 percent to $233.7
million from revenue of $349.7 million in 2019. US revenue as a
percentage of consolidated revenue was 79 percent for the 2020-year
compared to 77 percent in 2019. There were 15,676 consolidated
operating days in the 2020-year, which is 35 percent lower compared
to the 23,952 days generated in 2019. Average consolidated revenue
per day for the year ended December 31, 2020, excluding the motor
rental division in the US, increased by 3 percent to $14,322 from
$13,891 in 2019. Despite the industry downturn and decline in
operating activity, the average revenue per day improved due to the
increased efficiencies and greater utilization of PHX Energy’s high
performance technologies.
Operating Costs and
Expenses
(Stated in thousands of dollars except
percentages)
|
Three-month periods ended December 31, |
Years ended December 31, |
|
2020 |
|
2019 |
|
% Change |
|
|
2020 |
|
2019 |
|
% Change |
|
Direct costs |
47,123 |
|
77,635 |
|
(39 |
) |
|
201,698 |
|
296,832 |
|
(32 |
) |
Gross profit as a percentage of revenue |
14 |
% |
14 |
% |
|
|
14 |
% |
15 |
% |
|
Depreciation & amortization (included in direct costs) |
6,453 |
|
9,170 |
|
(30 |
) |
|
27,975 |
|
37,827 |
|
(26 |
) |
Depreciation & amortization right-of-use asset (included in
direct costs) |
838 |
|
889 |
|
(6 |
) |
|
3,555 |
|
3,503 |
|
1 |
|
Gross profit as percentage of revenue excluding depreciation &
amortization |
27 |
% |
25 |
% |
|
|
27 |
% |
27 |
% |
|
Direct costs are comprised of field and shop
expenses and include depreciation and amortization of the
Corporation’s equipment and right-of-use assets. For the
three-month period and year ended December 31, 2020, direct costs
decreased by 39 and 32 percent, respectively, primarily as a result
of lower activity in all of the Corporation’s operating segments.
In addition, for the 2020 three and twelve-month periods,
government grants of $1.6 million and $3 million, respectively,
that were earned as part of the CEWS and CERS programs, were
recognized by the Corporation in direct costs.
The Corporation’s depreciation and amortization
on drilling and other equipment for the three-month period and year
ended December 31, 2020, decreased by 30 percent and 26 percent,
respectively, mainly due to the slower replacement of fully
depreciated fixed assets.
Gross profit as a percentage of revenue
excluding depreciation and amortization for the three-month period
ended December 31, 2020 increased to 27 percent of revenue from 25
percent in the comparable 2019-period. On an annual basis, gross
profit as a percentage of revenue excluding depreciation and
amortization was flat at 27 percent in both 2020 and 2019. Despite
the volatility in oil prices and the significant reduction in
activity levels, management was able to maintain gross profit
margins through government grant support, effective cost
restructuring, and maintaining cost efficiencies in all major
aspects of the Corporation’s operations, particularly related to
equipment repair costs and equipment rentals. Many difficult
decisions, including reductions to staff levels and employee
compensation, were made throughout the year, which resulted in $0.9
million of severance costs being incurred and included in direct
costs in 2020.
(Stated in thousands of dollars except
percentages)
|
Three-month periods ended December 31, |
Years ended December 31, |
|
2020 |
|
2019 |
|
% Change |
|
|
2020 |
|
2019 |
|
% Change |
|
Selling, general and administrative (“SG&A”) costs |
7,833 |
|
9,966 |
|
(21 |
) |
|
26,855 |
|
43,391 |
|
(38 |
) |
Equity-settled share-based payments (included in SG&A
costs) |
28 |
|
52 |
|
(46 |
) |
|
242 |
|
612 |
|
(60 |
) |
Cash-settled share-based payments (included in SG&A costs) |
3,033 |
|
1,743 |
|
74 |
|
|
1,889 |
|
6,819 |
|
(72 |
) |
SG&A costs excluding share- based payments as a percentage of
revenue |
9 |
% |
9 |
% |
|
|
11 |
% |
10 |
% |
|
For the three-month period and year ended
December 31, 2020, SG&A costs were $7.8 million and $26.9
million, respectively, as compared to $10 million and $43.4 million
in the corresponding 2019-periods. The decrease in SG&A costs
in both 2020-periods was mainly due to reduced personnel related
costs and tightened policies on travel, entertainment, and
marketing related costs as part of the Corporation’s strategy to
align its cost structure with lower activity in all regions.
Included in SG&A costs for the year ended December 31, 2020
were severance payments of $1 million. For the 2020 three and
twelve-month periods, government grants of $1.1 million and $1.9
million, respectively, that were earned as part of the CEWS and
CERS programs were recognized by the Corporation in SG&A
costs.
Cash-settled share-based payments relate to the
Corporation’s Retention Award Plan and are measured at fair value.
In the 2020-quarter, the related compensation expense recognized by
PHX Energy increased 74 percent to $3 million as compared to $1.7
million in the 2019-quarter. For the year ended December 31, 2020,
the compensation expense related to cash-settled share-based
retention awards is $1.9 million, a decrease of 72 percent compared
to the 2019-year’s expense of $6.8 million. Changes in cash-settled
share-based payments in the 2020-periods are mainly attributable to
fluctuations in the Corporation’s share price period-over-period.
There were 3,487,297 cash-settled share-based retention awards
outstanding as at December 31, 2020 (2019 – 3,555,634).
Equity-settled share-based payments relate to
the amortization of the fair values of issued options of the
Corporation using the Black-Scholes model. For the three-month
period and year ended December 31, 2020, equity-settled share-based
payments decreased to $28 thousand and $0.2 million, respectively,
compared to $52 thousand and $0.6 million in the same 2019-periods.
The lower equity-settled share-based payments in both 2020-periods
are largely due to previously granted options that fully vested in
the 2019 and 2020-years and fewer options granted in recent
years.
(Stated in thousands of dollars)
|
Three-month periods ended December 31, |
Years ended December 31, |
|
2020 |
2019 |
% Change |
|
|
2020 |
2019 |
% Change |
|
Research and development expense |
148 |
896 |
(83 |
) |
|
1,944 |
3,869 |
(50 |
) |
Research and development (“R&D”)
expenditures during the quarter and year ended December 31, 2020
were $0.1 million and $1.9 million, respectively, compared to $0.9
million and $3.9 million in the corresponding 2019-periods. PHX
Energy’s R&D focus continues to be on developing new
technologies, improving reliability of equipment, and reducing
costs to operations. The decrease in R&D expenditures in both
2020-periods is primarily due to the reduction of personnel related
costs in the R&D department as part of management’s cost
alignment initiatives. R&D expenses for the three-month period
and year ended December 31, 2020 also included government grants of
$0.3 million and $0.5 million, respectively, earned as part of the
CEWS program.
(Stated in thousands of dollars)
|
Three-month periods ended December 31, |
Years ended December 31, |
|
2020 |
2019 |
% Change |
|
|
2020 |
2019 |
% Change |
|
Finance expense |
105 |
333 |
(68 |
) |
|
748 |
1,423 |
(47 |
) |
Finance expense lease liability |
562 |
612 |
(8 |
) |
|
2,361 |
2,508 |
(6 |
) |
Finance expenses relate to interest charges on
the Corporation’s long-term and short-term bank facilities. For the
quarter and year ended December 31, 2020, the Corporation’s finance
expense decreased by 68 percent and 47 percent, respectively,
relative to the same 2019-periods. Lower finance expenses in the
2020-periods are primarily due to the repayment of all bank loans
in the first half of 2020.
Finance expense lease liability relates to
interest expenses incurred on lease liabilities. For the
three-month period and year ended December 31, 2020, finance
expense lease liability decreased by 8 percent and 6 percent,
respectively, reflecting the reduction in lease liabilities as
lease obligations are fulfilled.
(Stated in thousands of dollars)
|
Three-month periods ended December 31, |
Years ended December 31, |
|
|
2020 |
|
2019 |
|
|
2020 |
|
2019 |
|
Net gain on disposition of drilling equipment |
|
(1,236 |
) |
(883 |
) |
|
(3,694 |
) |
(3,163 |
) |
Foreign exchange (gain) loss |
|
90 |
|
(44 |
) |
|
(82 |
) |
(520 |
) |
Provision for (recovery of) bad debts |
|
(238 |
) |
- |
|
|
1,530 |
|
388 |
|
Other income |
|
(1,384 |
) |
(927 |
) |
|
(2,246 |
) |
(3,295 |
) |
Net gain on disposition of drilling equipment
typically result from insurance programs undertaken whereby
proceeds for the lost equipment are at current replacement values,
which are higher than the respective equipment’s book value. The
recognized gain is net of losses, which typically result from asset
retirements that were made before the end of the equipment’s useful
life and self-insured downhole equipment losses. During the quarter
and year ended December 31, 2020, the Corporation recognized $1.2
million and $3.7 million gain on dispositions, respectively,
compared to $0.9 million and $3.2 million in the corresponding
2019-periods.
Foreign exchange gains and losses relate to
unrealized and realized exchange fluctuations in the period. In the
fourth quarter of 2020, the Corporation recognized $0.1 million in
foreign exchange loss compared to a $44 thousand foreign exchange
gain in the 2019-period. For the year ended December 31, 2020 and
2019, the Corporation reported foreign exchange gains of $0.1
million and $0.5 million, respectively. The foreign exchange loss
in the 2020-quarter was primarily due to the revaluation of
USD-denominated cash equivalents in the Canada segment whereas the
decrease in foreign exchange gain in the 2020-year primarily relate
to the settlement of CAD-denominated intercompany payable in the US
segment.
In the fourth quarter of 2020, PHX Energy
recovered $0.2 million of bad debts that primarily relate to US
receivables. For the year ended December 31, 2020, the provision
for bad debts was $1.5 million compared to $0.4 million in the
2019-period. The provisions recognized in 2020 reflect the
increased credit risks of the Corporation’s customers that stemmed
primarily from the global impacts of COVID-19.
(Stated in thousands of dollars)
|
Three-month periods ended December 31, |
Years ended December 31, |
|
2020 |
2019 |
% Change |
|
|
2020 |
2019 |
% Change |
Impairment loss on goodwill and drilling and other equipment |
- |
500 |
(100 |
) |
|
10,730 |
500 |
n.m. |
n.m. – not meaningful
For the year ended December 31, 2020, the
Corporation recognized $10.7 million in impairment losses (2019 -
$0.5 million). In the first quarter of 2020, due to the negative
impact of COVID-19 and the decline in global oil and natural gas
prices, the Corporation determined that indicators of impairment
existed in its Canadian, US, and International segments. Goodwill
that was allocated to PHX Energy’s Canadian segment was tested for
impairment, and as a result, the Corporation recognized an
impairment loss of $8.9 million equivalent to the full amount of
goodwill. The Corporation also determined that no further economic
benefits are expected from the future use or future disposal of
Stream Services (“Stream”) electronic drilling recorder (“EDR”)
equipment. The Corporation has substantially closed all of its
operations in Stream. As a result, EDR equipment and inventory with
a combined carrying amount of $1.8 million were derecognized.
On December 31, 2020, the Corporation performed
an assessment for impairment indicators in accordance with IFRS and
determined that there were no impairment indicators warranting a
further impairment test. In the comparative year ended December 31,
2019, the impairment loss of $0.5 million was related to Stream’s
EDR equipment.
(Stated in thousands of dollars except
percentages)
|
Three-month periods ended December 31, |
Years ended December 31, |
|
2020 |
|
2019 |
|
2020 |
|
2019 |
Provision for (Recovery of) income taxes |
(1,610 |
) |
1,883 |
|
(1,476 |
) |
3,621 |
Effective tax rates |
n.m. |
|
n.m. |
|
18 |
|
n.m. |
n.m. – not meaningful
The recovery of income taxes for the three-month
period and year ended December 31, 2020 was $1.6 million (2019 -
$1.9 million provision) and $1.5 million (2019 - $3.6 million
provision), respectively. The effective tax rates for the
three-month period and year ended December 31, 2020 were lower than
expected mainly due to unrecognized deferred tax assets of $0.5
million related to deductible temporary differences in the
international jurisdiction.
(Stated in thousands of dollars except per share
amounts and percentages)
|
Three-month periods ended December 31, |
Years ended December 31, |
|
2020 |
|
2019 |
|
% Change |
|
2020 |
|
2019 |
|
% Change |
|
Earnings (loss) from continuing operations |
2,028 |
|
(839 |
) |
n.m. |
|
|
(6,878 |
) |
867 |
|
n.m. |
|
|
Earnings (loss) per share – diluted |
0.05 |
|
(0.02 |
) |
n.m. |
|
|
(0.12 |
) |
0.02 |
|
n.m. |
|
|
Adjusted EBITDA(1) |
8,502 |
|
12,693 |
|
(33 |
) |
|
39,217 |
|
51,139 |
|
(23 |
) |
|
Adjusted EBITDA(1) per share – diluted |
0.17 |
|
0.23 |
|
(26 |
) |
|
0.75 |
|
0.90 |
|
(17 |
) |
|
Adjusted EBITDA(1) as a percentage of revenue |
16 |
% |
14 |
% |
|
|
17 |
% |
15 |
% |
|
|
n.m. - not meaningful(1) Non-GAAP measure that
does not have any standardized meaning under IFRS and therefore may
not be comparable to similar measures presented by other entities.
Refer to non-GAAP measures section that follows the Outlook section
of this press release.
For the three-month period and year ended
December 31, 2020, the Corporation’s adjusted EBITDA as a
percentage of revenue increased to 16 percent and 17 percent,
respectively, from 14 percent and 15 percent in the corresponding
2019-periods. The improvement in adjusted EBITDA as a percentage of
revenue was mainly due to the cost saving initiatives implemented
by management over the course of 2020 and the support from
government grants.
Earnings from continuing operations in the
2020-quarter increased to $2 million as compared to a loss of $0.8
million in the 2019-quarter. The 2020-quarter earnings from
continuing operations included $0.2 million of net bad debts
recovery and $3 million in government grants earned as part of the
CEWS and CERS programs. The 2019-quarter net loss included
impairment loss of $0.5 million. For the year ended December 31,
2020, loss from continuing operations was $6.9 million compared to
earnings of $0.9 million in the 2019-year. The loss incurred during
the 2020-year included $10.7 million of impairment loss and $5.4
million of government grants earned as part of the CEWS and CERS
programs.
Segmented Information
The Corporation reports three operating segments
on a geographical basis throughout the Canadian provinces of
Alberta, Saskatchewan, British Columbia, and Manitoba; throughout
the Gulf Coast, Northeast and Rocky Mountain regions of the US; and
internationally, mainly in Albania.
Canada
(Stated in thousands of dollars)
|
Three-month periods ended December 31, |
Years ended December 31, |
|
2020 |
2019 |
|
% Change |
|
2020 |
2019 |
|
% Change |
Revenue |
12,821 |
17,273 |
|
(26 |
) |
|
48,676 |
71,923 |
|
(32 |
) |
Reportable segment profit (loss) before tax (1) |
3,823 |
(1,587 |
) |
n.m. |
|
|
3,916 |
(5,917 |
) |
n.m. |
|
n.m. - not meaningful(1) Includes adjustments to
intercompany transactions.
The Canadian oil and gas industry continued to
face many challenges and in 2020 rig counts fell to the lowest
levels in history. Despite these challenges, PHX Energy’s Canadian
operations remained resilient, focused on maintaining market share
and providing superior drilling performance while protecting its
margins through operational efficiencies and cost saving
measures.
For the three-month period and year ended
December 31, 2020, the Corporation’s Canadian revenue was $12.8
million and $48.7 million, respectively, in comparison to revenue
of $17.3 million and $71.9 million generated in the corresponding
2019-periods, a decrease of 26 percent and 32 percent,
respectively. During the 2020-quarter, the Corporation’s Canadian
operating days decreased by 22 percent to 1,411 from 1,810 in the
2019-quarter. In comparison, total industry horizontal and
directional drilling activity, as measured by drilling days
decreased by 34 percent in the 2020-quarter to 7,509 days, compared
to the 2019-quarter’s 11,459 days. (Source: Daily Oil Bulletin).
During the fourth quarter of 2020, the Corporation remained active
in Montney, Glauconite, Frobisher, Cardium, Viking, Bakken,
Torquay, and Scallion. For the year ended December 31, 2020, the
Corporation’s Canadian operating days was 5,184, that is 33 percent
lower compared to 7,700 days generated in the 2019-year. This was
in line with the industry’s activity decline of 35 percent. The
Canadian industry horizontal and directional drilling days
decreased to 26,619 days in the 2020-year as compared to 45,414
days in 2019 (Source: Daily Oil Bulletin).
Reportable segment profit before tax for the
three-month period ended December 31, 2020 increased to a profit of
$3.8 million from a loss of $1.6 million in the 2019-period. For
the year ended December 31, 2020, reportable segment profit
increased to a profit of $3.9 million from a loss of $5.9 million
in 2019. The increase in profitability in the 2020-periods is
mainly attributable to lower depreciation, reduced operating
expenses that resulted from cost reduction initiatives, and grants
earned from the CEWS and CERS programs recognized in the Canada
segment directly.
United States
(Stated in thousands of dollars)
|
Three-month periods ended December 31, |
Years ended December 31, |
|
2020 |
|
2019 |
% Change |
|
2020 |
2019 |
% Change |
Revenue |
41,984 |
|
71,629 |
(41 |
) |
|
185,058 |
270,028 |
(31 |
) |
Reportable segment profit before tax (1) |
(2,442 |
) |
5,153 |
n.m. |
|
|
7,393 |
20,899 |
(65 |
) |
n.m. – not meaningful(1) Includes adjustments to
intercompany transactions.
The US segment delivered positive earnings for
the year ended December 31, 2020 despite limited emergency
government aid, and the reduction in drilling activity associated
with economic uncertainties.
For the three-month period ended December 31,
2020, the US segment’s revenue decreased by 41 percent to $42
million from $71.6 million generated in the 2019-period. The
decrease in revenue was mainly a result of the Corporation’s US
operating days declining by 34 percent to 2,546 days from 3,847
days in the 2019-quarter. This is far less than the 61 percent drop
in industry activity with the number of horizontal and directional
rigs running per day falling to 293 in the fourth quarter of 2020
from 761 rigs in the comparative 2019-quarter. (Source Baker
Hughes). As uncertainties related to the economic impact of
COVID-19 continued to subdue activity levels, pricing pressures
remained present in the directional sector and the average revenue
per day, excluding the US motor rental division, decreased 10
percent to $15,977 per day compared to $17,793 for the
2019-period.
In the fourth quarter of 2020, horizontal and
directional drilling continued to represent the majority of the
industry rig count, averaging 94 percent of operating rigs. PHX
Energy’s activities were concentrated in oil well drilling which is
consistent with its focus on the Permian basin, the most active
play in the US market. In addition to the Permian, Phoenix USA
remained active in the Granite Wash, SCOOP/STACK, Marcellus, Bakken
and Niobrara basins.
For the year ended December 31, 2020, US revenue
decreased 31 percent to $185.1 million from $270 million reported
in the 2019-year. The Corporation’s US operating days in the 2020
twelve-month period decreased by 32 percent to 10,492 days compared
to 15,348 in 2019. In comparison, US industry activity, as measured
by the average number of horizontal and directional drilling rigs
running on a daily basis, fell by 51 percent to 412 rigs in 2020
compared to 843 rigs in 2019. (Source: Baker Hughes). Excluding the
motor rental division, Phoenix USA’s average revenue per day
remained flat at $16,857 compared to $16,798 in the 2019-year. The
consistency in the average day rates year-over-year and the
difference between the industry’s activity decline versus Phoenix
USA’s over the course of 2020 is evidence of Phoenix USA’s positive
brand reputation coupled with increased utilization of the
Corporation’s high performance technologies.
Reportable segment profit before tax for the
three-month period ended December 31, 2020 decreased to a loss of
$2.4 million from a profit of $5.2 million reported in the
2019-quarter. For the year ended December 31, 2020, reportable
segment profit before tax decreased 65 percent to $7.4 million from
$20.9 million in 2019. The significant decline in profitability
realized in the 2020-periods were primarily a result of
substantially lower drilling activity experienced in the US during
the year.
International – Continuing
Operations
(Stated in thousands of dollars)
|
Three-month periods ended December 31, |
Years ended December 31, |
|
2020 |
|
2019 |
% Change |
|
2020 |
|
2019 |
% Change |
Revenue |
- |
|
1,158 |
n.m. |
|
- |
|
7,764 |
n.m. |
Reportable segment profit (loss) before tax |
(209 |
) |
204 |
n.m. |
|
(1,513 |
) |
2,757 |
n.m. |
n.m. - not meaningful
The International segment information and
discussion for the three-month periods and years ended December 31,
2020 and 2019 only include the operations in the Albanian division.
The financial results of the Russian division have been presented
as discontinued operations.
Throughout 2020, due to economic uncertainties
and reduced local drilling activity levels, PHX Energy’s operations
in Albania remained suspended. For the three-month period and year
ended December 31, 2020, reportable segment loss before tax were
$0.2 million and $1.5 million, respectively, as compared to
reportable segment profit before tax of $0.2 million and $2.8
million in corresponding 2019-periods. The expenses in the
2020-periods were incurred primarily to keep personnel and
equipment on standby for anticipated resumption of drilling
activity in 2021.
Discontinued OperationsIn the
fourth quarter of 2020, management, with approval from the Board,
committed to a plan to sell the Russian division operating under
the entity, Phoenix TSR. Accordingly, for the year ended December
31, 2020, net assets with a carrying value of $3.5 million owned by
Phoenix TSR have been classified as assets held for sale and
liabilities directly associated with assets held for sale and the
financial results of Phoenix TSR have been presented as
discontinued operations.
For the three-month period and year ended
December 31, 2020, discontinued operations include revenue of $1.9
million and $12.7 million, respectively, as compared to $2.7
million and $12.3 million in the corresponding 2019-periods. In the
2020 three-month and twelve-month periods, loss from discontinued
operations before tax was $5 thousand and $0.8 million,
respectively, as compared to $0.8 million and $2.9 million in the
corresponding 2019-periods.
Investing Activities
Net cash used in investing activities for
continuing operations for the year ended December 31, 2020 was
$19.1 million as compared to $27.1 million in 2019. During 2020,
the Corporation spent $25.7 million on capital expenditures
directed towards drilling and other equipment (2019 - $34 million)
and received proceeds of $7.2 million primarily from involuntary
disposal of drilling equipment in well bores (2019 - $13.9
million). The 2020 expenditures comprised of:
- $10.8 million in
downhole performance drilling motors;
- $7.5 million in
MWD systems and spare components; and
- $7.4 million in RSS tools,
machining and equipment, and other assets.
The capital expenditure program undertaken in
the year was financed generally from cash flow from operating
activities. Of the total capital expenditures in the 2020-year,
$17.7 million was used to grow the Corporation’s fleet of drilling
equipment and the remaining $8 million was used to maintain the
current fleet of drilling and other equipment.
The change in non-cash working capital balances
of $0.6 million (use of cash) for the year ended December 31, 2020,
relates to the net change in the Corporation’s trade payables that
are associated with the acquisition of capital assets. This
compares to a $6.8 million (use of cash) for the year ended
December 31, 2019.
Financing Activities
For the year ended December 31, 2020, net cash
used in financing activities for continuing operations was $33.6
million as compared to $17 million in 2019. In the 2020-year, the
Corporation:
- repurchased
2,670,500 shares for $3.8 million under its NCIB program;
- made payments of
$3 million towards its lease liability; and,
- made payments of $25.4 million to
its syndicated facilities.
Capital Resources
As of December 31, 2020, the Corporation had
nothing drawn on its syndicated and operating facilities, and a
cash balance of $25.7 million. Subject to a borrowing base limit of
$76 million, the Corporation had CAD $65 million and USD $15
million available from its credit facilities as at December 31,
2020. The credit facilities are secured by substantially all of the
Corporation’s assets.
As at December 31, 2020, the Corporation was in
compliance with all its financial covenants as follows:
Ratio |
Covenant |
|
As at December 31, 2020 |
Debt to covenant EBITDA (1) |
<3.0x |
|
- |
Interest coverage ratio |
>3.0x |
|
37.6 |
(1) Non-GAAP measure that does not have any
standardized meaning under IFRS and therefore may not be comparable
to similar measures presented by other entities. Refer to non-GAAP
measures section that follows the Outlook section of this
DOCUMENT.
Cash Requirements for Capital
Expenditures Historically, the Corporation has financed
its capital expenditures and acquisitions through cash flows from
operating activities, debt and equity. The 2021 capital
expenditures are expected to be $15 million, subject to quarterly
review by the Board.
These planned expenditures are expected to be
financed from a combination of one or more of the following: cash
flow from operations, the Corporation’s unused credit facilities or
equity, if necessary. However, if a sustained period of market and
commodity price uncertainty and financial market volatility
persists in 2021, the Corporation's activity levels, cash flows and
access to credit may be negatively impacted, and the expenditure
level would be adjusted accordingly. Conversely, if future growth
opportunities present themselves, the Corporation would look at
expanding this planned capital expenditure amount.
As at December 31, 2020, the Corporation has
capital commitments to purchase drilling and other equipment for
$11.5 million, with delivery expected to occur within the first
half of 2021.
Outlook
Despite the unprecedented events and challenges
in 2020, we have many accomplishments to be proud of. These did not
happen without difficult decisions and sacrifices, diligently
adhering to our strategy and the dedication of our personnel.
Despite the economic and industry downturn, notable accomplishments
during 2020 include:
- Successfully implementing
procedures and protocols to ensure a safe work environment for all
employees and stakeholders
- Achieving a strong level of
adjusted EBITDA
- Eliminating all bank debts and
maintained a strong cash position
- Further reducing our shares
outstanding by leveraging our NCIB
- Growing our US market share to the
highest level in our history
- Drafting our first annual ESG
report, and
- Drilling numerous record-breaking
wells utilizing our premium fleet of technology.
In 2021 we will continue to build upon these
successes, staying focused on preserving our financial strength,
protecting our position as a top technology provider, delivering
operational excellence to drill wells faster and more efficiently
and further enhancing returns to our shareholders.
In the fourth quarter, North American industry
activity began to rebound slightly, and this has continued into the
first quarter of 2021. We are cautiously optimistic that this
activity level will be sustained. We believe our North American
operations are well positioned to grow with the higher rig counts
and maintain the strong market share we have established. We
continue to dedicate capital expenditures towards our premium
technologies that are in high demand and, along with the expertise
of our personnel, are driving the many performance records we have
achieved. Recently, we were part of a team that drilled the longest
horizontal lateral section in Texas, and it is achievements such as
this that continue to strengthen our reputation.
In the US, it is likely there will be new
federal regulations that impact the oil and natural gas industry;
however, we believe that our strong client mix will help minimize
the impact of these on our operations. In Canada, although the
pricing environment is very competitive we believe operators
understand how our proven performance and technologies positively
impact the economics of their operations.
Late in the fourth quarter we announced the
proposed sale of our Russia division, which is expected to close
early in the second quarter of this year. With the decline of the
global economy and commodity prices, our operations in Albania were
suspended in late 2019 and we expect these operations to start back
up in the second half of 2021. PHX Energy has a unique package of
expertise and technology that can be exported to other markets in
the world and we remain open to opportunities that align with our
business model.
We are proud of the strong financial position we
have built and believe we are one of a few publicly traded energy
service companies who are in a position to enhance rewards to
shareholders. We have been leveraging our NCIB for a number of
years and in 2021 purchased and cancelled the remaining 460,888
shares under our current NCIB. Additionally, in December our Board
approved the re-instatement of a quarterly dividend of $0.025 per
share and the first dividend was paid January 15, 2021.
As 2021 progresses we will continue to build our
operational and financial strength, leveraging our unique market
position. Additionally, we are committed to working with our
clients and other service providers in our industry to showcase our
commitment to a sustainable future.
Michael Buker,
President February
24, 2021
Non-GAAP Measures
Adjusted EBITDA Adjusted
EBITDA, defined as earnings before finance expense, finance expense
lease liability, income taxes, depreciation and amortization,
impairment losses on drilling and other equipment and goodwill,
equity share-based payments, severance payouts relating to the
Corporation’s restructuring cost, and unrealized foreign exchange
gains or losses, does not have a standardized meaning and is not a
financial measure that is recognized under GAAP. However,
Management believes that adjusted EBITDA provides supplemental
information to net earnings that is useful in evaluating the
results of the Corporation’s principal business activities before
considering certain charges, how it was financed and how it was
taxed in various countries. Starting in the first quarter of 2020,
due to the impact of COVID-19 and the downturn in the oil and
natural gas industry, the Corporation included impairment expenses
and severance costs, which were not present in the relative
2019-quarter. Severance costs related to restructuring were not
present, and therefore were not included in the 2019 Annual Report.
Investors should be cautioned, however, that adjusted EBITDA should
not be construed as an alternative measure to net earnings
determined in accordance with GAAP. PHX Energy’s method of
calculating adjusted EBITDA may differ from that of other
organizations and, accordingly, its adjusted EBITDA may not be
comparable to that of other companies.
The following is a reconciliation of net
earnings to adjusted EBITDA:
(Stated in thousands of
dollars)
|
Three-month periods ended December 31, |
Years ended December 31, |
|
2020 |
|
2019 |
|
|
2020 |
|
2019 |
Earnings (loss) from continuing operations: |
2,028 |
|
(839 |
) |
|
(6,878 |
) |
867 |
Add: |
|
|
|
|
|
Depreciation and amortization drilling and other equipment |
6,453 |
|
9,171 |
|
|
27,975 |
|
37,827 |
Depreciation and amortization right-of-use asset |
838 |
|
889 |
|
|
3,555 |
|
3,503 |
Provision for income taxes |
(1,610 |
) |
1,883 |
|
|
(1,476 |
) |
3,621 |
Finance expense |
105 |
|
333 |
|
|
748 |
|
1,423 |
Finance expense lease liability |
562 |
|
612 |
|
|
2,361 |
|
2,508 |
Impairment loss |
- |
|
500 |
|
|
10,730 |
|
500 |
Equity-settled share-based payments |
28 |
|
53 |
|
|
242 |
|
612 |
Unrealized foreign exchange (gain) loss |
95 |
|
91 |
|
|
33 |
|
278 |
Severance |
3 |
|
- |
|
|
1,927 |
|
- |
Adjusted EBITDA as reported |
8,502 |
|
12,693 |
|
|
39,217 |
|
51,139 |
Adjusted EBITDA per share - diluted is
calculated using the treasury stock method whereby deemed proceeds
on the exercise of the share options are used to reacquire common
shares at an average share price. The calculation of adjusted
EBITDA per share on a dilutive basis does not include anti-dilutive
options.
Funds from OperationsFunds from
operations is defined as cash flows generated from operating
activities before changes in non-cash working capital, interest
paid, and income taxes paid. This non-GAAP measure does not have a
standardized meaning and is not a financial measure recognized
under GAAP. Management uses funds from operations as an indication
of the Corporation’s ability to generate funds from its operations
before considering changes in working capital balances and interest
and taxes paid. Investors should be cautioned, however, that this
financial measure should not be construed as an alternative measure
to cash flows from operating activities determined in accordance
with GAAP. PHX Energy’s method of calculating funds from operations
may differ from that of other organizations and, accordingly, it
may not be comparable to that of other companies.
The following is a reconciliation of cash flows
from operating activities to funds from operations:
(Stated in thousands of dollars)
|
Three-month periods ended December 31, |
Years ended December 31, |
|
2020 |
|
2019 |
|
2020 |
|
2019 |
|
Cash flows from operating activities |
9,552 |
|
9,741 |
|
67,945 |
|
51,972 |
|
Add (deduct): |
|
|
|
|
|
Changes in non-cash working capital |
(2,528 |
) |
1,486 |
|
(32,685 |
) |
(5,202 |
) |
Interest paid |
50 |
|
136 |
|
366 |
|
804 |
|
Income taxes paid (received) |
44 |
|
451 |
|
(430 |
) |
462 |
|
Funds from operations |
7,118 |
|
11,814 |
|
35,196 |
|
48,037 |
|
Funds from operations per share - diluted is
calculated using the treasury stock method whereby deemed proceeds
on the exercise of the share options are used to reacquire common
shares at an average share price. The calculation of funds from
operations per share on a dilutive basis does not include
anti-dilutive options.
Free Cash FlowFree cash flow is
defined as funds from operations (as defined above) less
maintenance capital expenditures and cash payment on leases. This
non-GAAP measure does not have a standardized meaning and is not a
financial measure recognized under GAAP. Management uses free cash
flow as an indication of the Corporation’s ability to generate
funds from its operations to support operations and maintain the
Corporation’s drilling and other equipment. This performance
measure is useful to investors for assessing the Corporation’s
operating and financial performance, leverage and liquidity.
Investors should be cautioned, however, that this financial measure
should not be construed as an alternative measure to cash flows
from operating activities determined in accordance with GAAP. PHX
Energy’s method of calculating free cash flow may differ from that
of other organizations and, accordingly, it may not be comparable
to that of other companies.
The following is a reconciliation of funds from
operations to free cash flow:
(Stated in thousands of dollars)
|
Three-month periods ended December 31, |
Years ended December 31, |
|
2020 |
|
2019 |
|
|
2020 |
|
2019 |
|
Funds from operations (1) |
7,118 |
|
11,814 |
|
|
35,197 |
|
48,037 |
|
Deduct: |
|
|
|
|
|
Maintenance capital expenditures |
(2,606 |
) |
(3,630 |
) |
|
(8,015 |
) |
(11,336 |
) |
Cash payment on leases |
(1,347 |
) |
(1,447 |
) |
|
(5,409 |
) |
(5,690 |
) |
Free cash flow |
3,165 |
|
6,737 |
|
|
21,773 |
|
31,011 |
|
(1) Non-GAAP measure that does not have any
standardized meaning under IFRS and therefore may not be comparable
to similar measures presented by other entities. See “Funds from
Operations” above for the reconciliation of funds from operations
to the nearest IFRS term, cash flows from operating activities
Debt to Covenant EBITDA
RatioDebt is represented by loans and borrowings. Covenant
EBITDA, for purposes of the calculation of this covenant ratio, is
represented by net earnings for a rolling four quarter period,
adjusted for finance expense and finance expense lease liability,
provision for income taxes, depreciation and amortization,
equity-settled share-based payments, impairment losses on goodwill
and intangible assets, onerous contracts, and IFRS 16 Leases
adjustment to restate cash payments to expense, subject to the
restrictions provided in the amended credit agreement.
Working CapitalWorking capital
is defined as the Corporation’s current assets less its current
liabilities and is used to assess the Corporation’s short-term
liquidity. Working capital excludes assets held for sale and
liabilities associated with assets held for sale. This non-GAAP
measure does not have a standardized meaning and is not a financial
measure recognized under GAAP. Management uses working capital to
provide insight as to the Corporation’s ability to meet obligations
as at the reporting date. PHX Energy’s method of calculating
working capital may differ from that of other organizations and,
accordingly, it may not be comparable to that of other
companies.
Net DebtNet debt is defined as
the Corporation’s syndicate loans and operating facility borrowings
less cash and cash equivalents. This non-GAAP measure does not have
a standardized meaning and is not a financial measure recognized
under GAAP. Management uses working capital to provide insight as
to the Corporation’s ability to meet obligations as at the
reporting date. PHX Energy’s method of calculating working capital
may differ from that of other organizations and, accordingly, it
may not be comparable to that of other companies.
About PHX Energy Services
Corp.
The Corporation, through its directional
drilling subsidiary entities, provides horizontal and directional
drilling technology and services to oil and natural gas producing
companies in Canada, the US, Russia, and Albania.
PHX Energy’s Canadian directional drilling
operations are conducted through Phoenix Technology Services LP.
The Corporation maintains its corporate head office, research and
development, Canadian sales, service and operational centres in
Calgary, Alberta. In addition, PHX Energy has a facility in
Estevan, Saskatchewan. PHX Energy’s US operations, conducted
through the Corporation’s wholly-owned subsidiary, Phoenix
Technology Services USA Inc. (“Phoenix USA”), is headquartered in
Houston, Texas. Phoenix USA has sales and service facilities in
Houston, Texas; Casper, Wyoming; Midland, Texas; and Oklahoma City,
Oklahoma. Internationally, PHX Energy has sales offices and service
facilities in Albania and Russia, and administrative offices in
Nicosia, Cyprus and Luxembourg City, Luxembourg.
In the fourth quarter of 2020, management, with
approval from the Board, committed to a plan to sell the Russian
division operating under the entity, Phoenix TSR LLC (“Phoenix
TSR”).
As at December 31, 2020, PHX Energy had 438
full-time employees (2019 – 835) and the Corporation utilized over
150 additional field consultants in 2020 (2019 – over 150).
The common shares of PHX Energy trade on the
Toronto Stock Exchange under the symbol PHX.
For further information please contact:John
Hooks, CEO; Michael Buker, President; or Cameron Ritchie, Senior
Vice President Finance and CFO
PHX Energy Services Corp.Suite 1400, 250 2nd
Street SWCalgary, Alberta T2P 0C1Tel: 403-543-4466 Fax:
403-543-4485 www.phxtech.comConsolidated Statements of
Financial Position
|
|
December 31, 2020 |
December 31, 2019 |
ASSETS |
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
25,745,911 |
|
|
$ |
10,582,296 |
|
|
Trade and other receivables |
|
|
43,193,310 |
|
|
|
93,641,885 |
|
|
Inventories |
|
|
26,665,902 |
|
|
|
30,826,700 |
|
|
Prepaid expenses |
|
|
1,926,336 |
|
|
|
2,569,046 |
|
|
Current tax assets |
|
|
219,400 |
|
|
|
- |
|
|
Assets held for sale |
|
|
4,405,516 |
|
|
|
- |
|
|
Total current assets |
|
|
102,156,375 |
|
|
|
137,619,927 |
|
Non-current assets: |
|
|
|
|
|
|
|
Drilling and other long-term assets |
|
|
68,933,236 |
|
|
|
78,416,229 |
|
|
Right-of-use asset |
|
|
28,956,908 |
|
|
|
32,825,964 |
|
|
Intangible assets |
|
|
16,204,673 |
|
|
|
18,901,559 |
|
|
Deferred tax assets |
|
|
289,542 |
|
|
|
613,355 |
|
|
Goodwill |
|
|
- |
|
|
|
8,876,351 |
|
|
Total non-current assets |
|
|
114,384,359 |
|
|
|
139,633,458 |
|
Total assets |
|
$ |
216,540,734 |
|
|
$ |
277,253,385 |
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
Operating facility |
|
$ |
- |
|
|
$ |
11,395,835 |
|
|
Lease liability |
|
|
3,398,559 |
|
|
|
2,765,633 |
|
|
Trade and other payables |
|
|
37,562,481 |
|
|
|
54,892,277 |
|
|
Dividends payable |
|
|
1,265,648 |
|
|
|
- |
|
|
Liabilities directly associated with assets held for sale |
|
|
943,063 |
|
|
|
- |
|
|
Current tax liability |
|
|
- |
|
|
|
172,766 |
|
|
Total current liabilities |
|
|
43,169,751 |
|
|
|
69,226,511 |
|
Non-current liabilities: |
|
|
|
|
|
|
|
Loans and Borrowings |
|
|
- |
|
|
|
13,896,400 |
|
|
Lease liability |
|
|
35,698,084 |
|
|
|
39,753,860 |
|
|
Deferred tax liability |
|
|
5,640,261 |
|
|
|
5,432,527 |
|
|
Total non-current liabilities |
|
|
41,338,345 |
|
|
|
59,082,787 |
|
Equity: |
|
|
|
|
|
|
|
Share capital |
|
|
247,543,263 |
|
|
|
251,815,183 |
|
|
Contributed surplus |
|
|
10,131,786 |
|
|
|
10,854,650 |
|
|
Retained earnings |
|
|
(136,939,398 |
) |
|
|
(127,902,593 |
) |
|
Accumulated other comprehensive income |
|
|
21,707,101 |
|
|
|
14,176,847 |
|
|
Accumulated other comprehensive loss related to assets held for
sale |
|
|
(10,410,114 |
) |
|
|
- |
|
|
Total equity |
|
|
132,032,638 |
|
|
|
148,944,087 |
|
|
|
|
|
|
|
|
|
Total liabilities and equity |
|
$ |
216,540,734 |
|
|
$ |
277,253,385 |
|
Consolidated Statements of Comprehensive
Loss
|
Three-month periods ended December 31, |
Year ended December 31, |
|
|
|
2020 |
|
|
2019 |
|
|
|
2020 |
|
|
2019 |
|
|
|
|
(Unaudited) |
|
(Unaudited) |
|
|
|
|
|
Revenue |
|
$ |
54,804,828 |
|
$ |
90,059,741 |
|
|
$ |
233,734,479 |
|
$ |
349,715,063 |
|
Direct costs |
|
|
47,123,449 |
|
|
77,635,472 |
|
|
|
201,697,504 |
|
|
296,832,136 |
|
Gross profit |
|
|
7,681,379 |
|
|
12,424,269 |
|
|
|
32,036,975 |
|
|
52,882,927 |
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
|
7,832,692 |
|
|
9,965,554 |
|
|
|
26,855,472 |
|
|
43,391,073 |
|
Research and development expenses |
|
|
147,749 |
|
|
895,993 |
|
|
|
1,943,713 |
|
|
3,868,779 |
|
Finance expense |
|
|
104,935 |
|
|
332,795 |
|
|
|
747,779 |
|
|
1,422,791 |
|
Finance expense lease liability |
|
|
561,762 |
|
|
611,706 |
|
|
|
2,361,066 |
|
|
2,507,652 |
|
Other income |
|
|
(1,384,260 |
) |
|
(925,394 |
) |
|
|
(2,246,134 |
) |
|
(3,295,076 |
) |
Impairment loss |
|
|
- |
|
|
500,000 |
|
|
|
10,729,587 |
|
|
500,000 |
|
|
|
|
|
7,262,878 |
|
|
11,380,654 |
|
|
|
40,391,483 |
|
|
48,395,219 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) from continuing operations before taxes |
|
|
418,501 |
|
|
1,043,615 |
|
|
|
(8,354,508 |
) |
|
4,487,708 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for (Recovery of) income taxes |
|
|
|
|
|
|
|
|
|
|
Current |
|
|
(307,743 |
) |
|
57,999 |
|
|
|
(1,049,256 |
) |
|
555,590 |
|
Deferred |
|
|
(1,301,961 |
) |
|
1,825,080 |
|
|
|
(426,909 |
) |
|
3,065,056 |
|
|
|
|
|
(1,609,704 |
) |
|
1,883,079 |
|
|
|
(1,476,165 |
) |
|
3,620,646 |
|
Earnings (loss) from continuing operations |
|
|
2,028,205 |
|
|
(839,464 |
) |
|
|
(6,878,343 |
) |
|
867,062 |
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations |
|
|
|
|
|
|
|
|
|
|
Net loss from discontinued operations, net of taxes |
|
|
(74,040 |
) |
|
(880,097 |
) |
|
|
(892,814 |
) |
|
(3,080,182 |
) |
Net earnings (loss) |
|
|
1,954,165 |
|
|
(1,719,561 |
) |
|
|
(7,771,157 |
) |
|
(2,213,120 |
) |
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income loss |
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation |
|
|
(3,646,415 |
) |
|
(1,568,949 |
) |
|
|
(2,879,860 |
) |
|
(3,229,667 |
) |
Total comprehensive loss for the period |
|
$ |
(1,692,250 |
) |
$ |
(3,288,510 |
) |
|
$ |
(10,651,017 |
) |
$ |
(5,442,787 |
) |
Earnings (loss) per share – basic and diluted |
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
$ |
0.04 |
|
$ |
(0.01 |
) |
|
$ |
(0.13 |
) |
$ |
0.02 |
|
Discontinued operations |
|
$ |
(0.01 |
) |
$ |
(0.02 |
) |
|
$ |
(0.02 |
) |
$ |
(0.06 |
) |
Net earnings (loss) |
|
$ |
0.03 |
|
$ |
(0.03 |
) |
|
$ |
(0.15 |
) |
$ |
(0.04 |
) |
Consolidated Statements of Cash
Flows
|
Three-month periods ended December 31, |
|
Year ended December 31, |
|
|
2020 |
|
|
2019 |
|
|
|
2020 |
|
|
2019 |
|
|
|
(Unaudited) |
|
(Unaudited) |
|
|
|
|
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
Net earnings (loss) |
$ |
2,028,205 |
|
$ |
(839,464 |
) |
|
$ |
(6,878,343 |
) |
$ |
867,062 |
|
Adjustments for: |
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
6,452,977 |
|
|
9,170,411 |
|
|
|
27,974,556 |
|
|
37,826,857 |
|
Depreciation and amortization right-of-use asset |
|
838,112 |
|
|
888,521 |
|
|
|
3,555,336 |
|
|
3,502,783 |
|
Impairment loss |
|
- |
|
|
500,000 |
|
|
|
10,729,587 |
|
|
500,000 |
|
Provision for income taxes |
|
(1,609,704 |
) |
|
1,883,079 |
|
|
|
(1,476,165 |
) |
|
3,620,646 |
|
Unrealized foreign exchange loss (gain) |
|
94,753 |
|
|
90,666 |
|
|
|
33,030 |
|
|
277,787 |
|
Gain on disposition of drilling equipment |
|
(1,236,919 |
) |
|
(883,392 |
) |
|
|
(3,694,467 |
) |
|
(3,163,254 |
) |
Equity-settled share-based payments |
|
27,844 |
|
|
52,364 |
|
|
|
241,853 |
|
|
611,681 |
|
Finance expense |
|
104,935 |
|
|
332,795 |
|
|
|
747,779 |
|
|
1,422,791 |
|
Provision for (Recovery of) bad debts |
|
(237,883 |
) |
|
- |
|
|
|
1,529,660 |
|
|
387,728 |
|
Provision for inventory obsolescence |
|
655,195 |
|
|
618,952 |
|
|
|
2,433,139 |
|
|
2,182,919 |
|
Interest paid |
|
(49,624 |
) |
|
(136,420 |
) |
|
|
(366,417 |
) |
|
(804,406 |
) |
Income taxes received (paid) |
|
(43,673 |
) |
|
(450,511 |
) |
|
|
430,418 |
|
|
(462,465 |
) |
Change in non-cash working capital |
|
2,527,951 |
|
|
(1,485,676 |
) |
|
|
32,685,407 |
|
|
5,201,979 |
|
Continuing operations |
|
9,552,169 |
|
|
9,741,325 |
|
|
|
67,945,373 |
|
|
51,972,108 |
|
Discontinued operations |
|
578,382 |
|
|
(232,926 |
) |
|
|
(33,957 |
) |
|
(1,798,764 |
) |
Net cash from operating activities |
|
10,130,551 |
|
|
9,508,399 |
|
|
|
67,911,416 |
|
|
50,173,344 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
Proceeds on disposition of drilling equipment |
|
1,929,637 |
|
|
3,223,345 |
|
|
|
7,229,645 |
|
|
13,860,158 |
|
Acquisition of drilling and other equipment |
|
(3,602,180 |
) |
|
(5,416,614 |
) |
|
|
(25,680,361 |
) |
|
(34,007,163 |
) |
Acquisition of intangible assets |
|
- |
|
|
- |
|
|
|
- |
|
|
(66,180 |
) |
Change in non-cash working capital |
|
(275,346 |
) |
|
(1,492,298 |
) |
|
|
(648,472 |
) |
|
(6,837,332 |
) |
Continuing operations |
|
(1,947,889 |
) |
|
(3,685,567 |
) |
|
|
(19,099,188 |
) |
|
(27,050,517 |
) |
Discontinued operations |
|
(6,247 |
) |
|
(40,616 |
) |
|
|
(940 |
) |
|
896,649 |
|
Net cash used in investing activities |
|
(1,954,136 |
) |
|
(3,726,183 |
) |
|
|
(19,100,128 |
) |
|
(26,153,868 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
Proceeds from (repayment of) loans and borrowings |
|
- |
|
|
(1,103,600 |
) |
|
|
(13,960,400 |
) |
|
2,075,400 |
|
Proceeds from (repayment of) operating facility |
|
- |
|
|
4,827,763 |
|
|
|
(11,395,835 |
) |
|
(1,952,727 |
) |
Payments of lease liability |
|
(785,726 |
) |
|
(835,542 |
) |
|
|
(3,048,361 |
) |
|
(3,182,316 |
) |
Surrender value cash payment |
|
- |
|
|
- |
|
|
|
(1,518,042 |
) |
|
- |
|
Repurchase of shares under the NCIB |
|
(603,849 |
) |
|
(4,746,972 |
) |
|
|
(3,796,095 |
) |
|
(14,071,163 |
) |
Proceeds from issuance of share
capital |
|
69,750 |
|
|
- |
|
|
|
77,500 |
|
|
87,750 |
|
Continuing operations |
|
(1,319,825 |
) |
|
(1,858,351 |
) |
|
|
(33,641,233 |
) |
|
(17,043,056 |
) |
Discontinued operations |
|
- |
|
|
(9,479 |
) |
|
|
(6,440 |
) |
|
(37,542 |
) |
Net cash used in financing activities |
|
(1,319,825 |
) |
|
(1,867,830 |
) |
|
|
(33,647,673 |
) |
|
(17,080,598 |
) |
Net increase (decrease) in cash and cash
equivalents |
|
6,856,590 |
|
|
3,914,386 |
|
|
|
15,163,615 |
|
|
6,938,878 |
|
Cash and cash equivalents, beginning of period |
|
18,889,321 |
|
|
6,667,910 |
|
|
|
10,582,296 |
|
|
3,643,418 |
|
Cash and cash equivalents, end of period |
$ |
25,745,911 |
|
$ |
10,582,296 |
|
|
$ |
25,745,911 |
|
$ |
10,582,296 |
|
PHX Energy Services (TSX:PHX)
Gráfica de Acción Histórica
De Dic 2024 a Ene 2025
PHX Energy Services (TSX:PHX)
Gráfica de Acción Histórica
De Ene 2024 a Ene 2025